Valuation Thai Union Group Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 11:34:01 18/08/2026 am IST			5-day change	1st Jan Change
0.3340 ^EUR	-1.76%		-1.18%	-6.18%

05/08	DBS Bank Upgrades Thai Union Group to Buy From Hold; Price Target is THB15.10	MT
05/08	Maybank Research Upgrades Thai Union Group to Buy From Hold; Price Target is THB14.50	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	90,769	78,672	66,827	55,317	49,345	50,888	-	-
Change	-	-13.33%	-15.06%	-17.22%	-10.8%	3.13%	-	-
Enterprise Value (EV) ¹	1,52,087	1,26,000	1,18,365	1,15,495	1,16,015	1,11,501	1,11,031	1,08,922
Change	-	-17.15%	-6.06%	-2.42%	0.45%	-3.89%	-0.42%	-1.9%
P/E	11.7x	11.5x	-4.76x	12x	11x	11.3x	10.6x	9.78x
PBR	1.53x	0.98x	1.16x	1.14x	1.11x	1.15x	1.09x	1.03x
PEG	-	-1x	0x	-0x	1.49x	36.61x	1.47x	1.2x
Capitalization / Revenue	0.64x	0.51x	0.49x	0.4x	0.37x	0.37x	0.36x	0.35x
EV / Revenue	1.08x	0.81x	0.87x	0.83x	0.87x	0.81x	0.78x	0.74x
EV / EBITDA	12.2x	10.2x	10.7x	9.97x	11.2x	9.21x	8.65x	8.19x
EV / EBIT	18.4x	15.7x	17.1x	16x	18.8x	15.3x	14.2x	13.1x
EV / FCF	71.8x	237x	18.7x	10.5x	143x	16x	21.4x	20.2x
FCF Yield	1.39%	0.42%	5.34%	9.5%	0.7%	6.27%	4.67%	4.95%
Dividend per Share ²	0.95	0.84	0.54	0.66	0.7	0.739	0.7959	0.8664
Rate of return	4.87%	4.97%	3.6%	5.08%	5.47%	5.6%	6.03%	6.56%
EPS ²	1.66	1.47	-3.15	1.08	1.16	1.164	1.247	1.349
Distribution rate	57.2%	57.1%	-17.1%	61.1%	60.3%	63.5%	63.8%	64.2%
Net sales ¹	1,41,048	1,55,586	1,36,153	1,38,433	1,32,719	1,38,447	1,42,752	1,47,104
EBITDA ¹	12,440	12,374	11,103	11,587	10,380	12,107	12,835	13,302
EBIT ¹	8,256	8,050	6,912	7,222	6,170	7,269	7,818	8,341
Net income ¹	8,013	7,138	-13,933	4,985	4,609	4,831	5,214	5,685
Net Debt ¹	61,318	47,328	51,538	60,178	66,670	60,613	60,143	58,034
Reference price ²	19.50	16.90	15.00	13.00	12.80	13.20	13.20	13.20
Nbr of stocks (in thousands)	46,54,815	46,55,133	44,55,133	42,55,133	38,55,094	38,55,133	-	-
Announcement Date	23/02/22	20/02/23	19/02/24	17/02/25	19/02/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MOWI ASA	16.63x	1.92x	9.05x	3.97%	1.13TCr
SALMAR ASA	18.9x	2.91x	10x	4.19%	744.04Cr
LEROY SEAFOOD	14.67x	0.96x	6.56x	6.2%	266.42Cr
NISSUI CORPORATION	13.29x	0.67x	9.13x	2.65%	245.92Cr
AUSTEVOLL SEAFOOD ASA	9.58x	0.66x	4.03x	7.51%	185.27Cr
THAI UNION GROUP	11.26x	0.8x	9.18x	5.64%	152.95Cr
DONGWON INDUSTRIES CO., LTD.	8.54x	0.34x	3.86x	3.23%	117.24Cr
Average	13.27x	1.18x	7.40x	4.77%	405.39Cr
Weighted average by Cap.	15.67x	1.77x	8.54x	4.41%